[CIHLDG] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -25.03%
YoY- 1542.77%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 37,980 39,152 39,148 40,842 41,098 40,856 36,320 3.02%
PBT 5 70 -256 691,659 923,129 1,381,874 768 -96.50%
Tax -538 -762 -940 -33,021 -44,598 -66,422 28,552 -
NP -533 -692 -1,196 658,638 878,530 1,315,452 29,320 -
-
NP to SH -533 -692 -1,196 658,651 878,548 1,315,478 29,372 -
-
Tax Rate 10,760.00% 1,088.57% - 4.77% 4.83% 4.81% -3,717.71% -
Total Cost 38,513 39,844 40,344 -617,796 -837,432 -1,274,596 7,000 211.33%
-
Net Worth 116,439 116,439 116,439 116,439 187,440 186,018 197,423 -29.64%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 653,198 870,933 1,306,390 - -
Div Payout % - - - 99.17% 99.13% 99.31% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 116,439 116,439 116,439 116,439 187,440 186,018 197,423 -29.64%
NOSH 142,000 142,000 142,000 142,000 142,000 141,998 142,030 -0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -1.40% -1.77% -3.06% 1,612.65% 2,137.61% 3,219.73% 80.73% -
ROE -0.46% -0.59% -1.03% 565.66% 468.71% 707.18% 14.88% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 26.75 27.57 27.57 28.76 28.94 28.77 25.57 3.05%
EPS -0.37 -0.48 -0.84 463.84 618.69 926.40 20.68 -
DPS 0.00 0.00 0.00 460.00 613.33 920.00 0.00 -
NAPS 0.82 0.82 0.82 0.82 1.32 1.31 1.39 -29.63%
Adjusted Per Share Value based on latest NOSH - 142,222
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.44 24.17 24.16 25.21 25.37 25.22 22.42 3.00%
EPS -0.33 -0.43 -0.74 406.56 542.29 811.99 18.13 -
DPS 0.00 0.00 0.00 403.19 537.59 806.38 0.00 -
NAPS 0.7187 0.7187 0.7187 0.7187 1.157 1.1482 1.2186 -29.65%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.04 0.77 0.97 1.20 1.24 1.24 4.20 -
P/RPS 3.89 2.79 3.52 4.17 4.28 4.31 16.42 -61.67%
P/EPS -276.90 -158.01 -115.17 0.26 0.20 0.13 20.31 -
EY -0.36 -0.63 -0.87 386.53 498.95 747.10 4.92 -
DY 0.00 0.00 0.00 383.33 494.62 741.94 0.00 -
P/NAPS 1.27 0.94 1.18 1.46 0.94 0.95 3.02 -43.84%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 08/05/13 30/01/13 07/11/12 29/08/12 25/04/12 16/02/12 15/11/11 -
Price 1.12 1.02 0.95 1.08 1.37 1.25 5.28 -
P/RPS 4.19 3.70 3.45 3.75 4.73 4.34 20.65 -65.43%
P/EPS -298.20 -209.31 -112.79 0.23 0.22 0.13 25.53 -
EY -0.34 -0.48 -0.89 429.48 451.60 741.12 3.92 -
DY 0.00 0.00 0.00 425.93 447.69 736.00 0.00 -
P/NAPS 1.37 1.24 1.16 1.32 1.04 0.95 3.80 -49.31%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment